For saleSingle family
$469,900
207 10th Ave NW
Lonsdale MN 55046
4 beds, 4 baths, 2,914 sqft
207 10th Ave NW is a 4 beds, 4 baths, 2,914 sqft single family home for sale at $469,900 in Lonsdale MN 55046. At 20% down it rents for an estimated $1,325/mo and returns -$2,030/mo a month at a 1.5% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $1,325/mo
- Monthly cash flow
- -$2,030/mo
- Cap rate
- 1.5%
- Cash-on-cash
- -25.9%
- Max offer
- $158,000
Offer ≤ $158,000 (66% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading